<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£34,536</td><td>£35,054</td><td>£35,580</td><td>£36,469</td><td>£37,381</td><td>£179,020</td></tr><tr><td>Total Expenses</td><td>£24,530</td><td>£24,594</td><td>£24,657</td><td>£24,756</td><td>£24,858</td><td>£123,394</td></tr><tr><td>Profit Before Tax</td><td>£10,006</td><td>£10,460</td><td>£10,923</td><td>£11,713</td><td>£12,523</td><td>£55,626</td></tr><tr><td>Profit After Tax      </td><td>£8,105</td><td>£8,473</td><td>£8,848</td><td>£9,488</td><td>£10,144</td><td>£45,057</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,790</td><td>£22,830</td><td>£30,381</td><td>£21,165</td><td>£87,173</td></tr><tr><td>Net Return</td><td>£8,112</td><td>£21,263</td><td>£31,678</td><td>£39,868</td><td>£31,309</td><td>£132,230</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>